Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Gaming Innovation Group

Gaming Innovation Group

EURm 2023 2024e 2025e
Sales 127 175 197
Sales growth (%) 40,8 37,5 12,7
EBITDA 52 78 93
EBITDA margin (%) 41,2 44,6 47,1
EBIT adj. 27 47 62
EBIT adj. margin (%) 21,1 27,2 31,4
Pretax profit 11 38 56
EPS 0,02 0,27 0,39
EPS growth (%) -19,3 1169,8 45,5
EPS adj. 0,1 0,39 0,51
DPS 0 0 0
EV/EBITDA (x) 8,3 5,3 4,1
EV/EBIT adj. (x) 16,3 8,8 6,1
P/E (x) 129 10,2 7
P/E adj. (x) 28,5 6,9 5,3
EV/sales (x) 3,43 2,38 1,93
FCF yield (%) -5 6,6 7,3
Le. adj. FCF yld. (%) -6,2 6,6 7,3
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1,6 0,8 0,3
Le. adj. ND/EBITDA (x) 1,5 0,7 0,2
EURm 2023 2024e 2025e
Sales 127 175 197
COGS -1 -1 -2
Gross profit 126 173 195
Other operating items -73 -95 -102
EBITDA 52 78 93
Depreciation and amortisation -14 -13 -13
of which leasing depreciation -2 -2 -2
EBITA 38 65 79
EO Items -1 0 0
Impairment and PPA amortisation -13 -18 -18
EBIT 26 48 62
Net financial items -14 -9 -6
Pretax profit 11 38 56
Tax -4 -3 -4
Net profit 8 36 52
Minority interest 0 0 0
Net profit discontinued -5 -1 -1
Net profit to shareholders 3 35 51
EPS 0,02 0,27 0,39
EPS adj. 0,1 0,39 0,51
Total extraordinary items after tax -1 0 0
Leasing payments -2 -2 -2
Tax rate (%) 31,1 7 7
Gross margin (%) 99,1 99,2 99,2
EBITDA margin (%) 41,2 44,6 47,1
EBITA margin (%) 30,2 37,3 40,4
EBIT margin (%) 20,2 27,2 31,4
Pre-tax margin (%) 8,9 22 28,3
Net margin (%) 6,2 20,5 26,3
Year N/A N/A N/A
Sales growth (%) 40,8 37,5 12,7
EBITDA growth (%) 61 48,9 19
EBITA growth (%) 84,3 69,8 22
EBIT growth (%) N/A 85,8 30,1
Net profit growth (%) 37,6 358,5 44,4
EPS growth (%) -19,3 1169,8 45,5
Profitability N/A N/A N/A
ROE (%) 3,4 31 32,7
ROE adj. (%) 20,4 46,5 43,9
ROCE (%) 7,3 18,6 23,7
ROCE adj. (%) 15,4 27,1 31,1
ROIC (%) 16,8 32,8 37,3
ROIC adj. (%) 17,3 32,8 37,3
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 54 78 93
EBITDA adj. margin (%) 42,2 44,6 47,1
EBITDA lease adj. 51 75 90
EBITDA lease adj. margin (%) 40,4 43,2 45,9
EBITA adj. 40 65 79
EBITA adj. margin (%) 31,2 37,3 40,4
EBIT adj. 27 47 62
EBIT adj. margin (%) 21,1 27,2 31,4
Pretax profit Adj. 25 56 73
Net profit Adj. 21 53 69
Net profit to shareholders adj. 16 52 68
Net adj. margin (%) 16,9 30,5 35,2
EURm 2023 2024e 2025e
EBITDA 52 78 93
Goodwill 26 26 26
Net financial items -14 -9 -6
Other intangible assets 78 75 72
Paid tax -2 -3 -4
Tangible fixed assets 130 130 130
Non-cash items -13 -1 -1
Right-of-use asset 0 0 0
Total other fixed assets 5 5 6
Cash flow before change in WC 24 65 82
Fixed assets 239 236 234
Change in working capital 22 5 -1
Inventories 0 0 0
Operating cash flow 46 71 80
Receivables 26 39 42
Capex tangible fixed assets -3 -3 -4
Other current assets 0 0 0
Capex intangible fixed assets -20 -24 -25
Cash and liquid assets 15 29 45
Acquisitions and Disposals -40 -20 -25
Total assets 280 304 322
Free cash flow -18 23 26
Shareholders equity 95 130 181
Dividend paid 0 0 0
Share issues and buybacks 10 0 0
Minority 0 0 0
Total equity 95 130 181
Leasing liability amortisation -4 0 0
Long-term debt 75 71 57
Other non-cash items -29 20 25
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 5 5 5
Total other long-term liabilities 39 19 4
Short-term debt 19 13 7
Accounts payable 17 36 38
Other current liabilities 30 30 30
Total liabilities and equity 280 304 322
Net IB debt 83 60 24
Net IB debt excl. pension debt 83 60 24
Net IB debt excl. leasing 78 55 19
Capital employed 194 219 250
Capital invested 179 190 205
Working capital -21 -26 -25
Year N/A N/A N/A
Market cap. diluted (m) 352 355 355
Net IB debt adj. 83 60 24
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 436 416 379
Total assets turnover (%) 54,6 59,7 62,8
Working capital/sales (%) -8,1 -13,6 -13
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 87,4 46,1 13,2
Net debt / market cap (%) 24 17,2 6,9
Equity ratio (%) 34 42,9 56,3
Net IB debt adj. / equity (%) 87,4 46,1 13,2
Current ratio 0,62 0,87 1,18
EBITDA/net interest 3,7 8,6 14,8
Net IB debt/EBITDA (x) 1,6 0,8 0,3
Net IB debt/EBITDA lease adj. (x) 1,5 0,7 0,2
Interest coverage 19,2 N/A N/A
EURm 2023 2024e 2025e
Shares outstanding adj. 128 129 129
Diluted shares adj. 130 131 131
EPS 0,02 0,27 0,39
Dividend per share 0 0 0
EPS adj. 0,1 0,39 0,51
BVPS 0,74 1 1,38
BVPS adj. -0,07 0,22 0,63
Net IB debt/share 0,64 0,46 0,18
Share price 30,8 30,8 30,8
Market cap. (m) 348 350 350
P/E (x) 129 10,2 7
EV/sales (x) 3,43 2,38 1,93
EV/EBITDA (x) 8,3 5,3 4,1
EV/EBITA (x) 11,4 6,4 4,8
EV/EBIT (x) 17 8,7 6,1
Dividend yield (%) 0 0 0
FCF yield (%) -5 6,6 7,3
Le. adj. FCF yld. (%) -6,2 6,6 7,3
P/BVPS (x) 3,69 2,73 1,96
P/BVPS adj. (x) -39,32 11,98 4,24
P/E adj. (x) 28,5 6,9 5,3
EV/EBITDA adj. (x) 8,1 5,3 4,1
EV/EBITA adj. (x) 11 6,4 4,8
EV/EBIT adj. (x) 16,3 8,8 6,1
EV/CE (x) 2,2 1,9 1,5
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) 18,1 15,6 14,8
Capex/depreciation 2 2,6 2,7
Capex tangibles / tangible fixed assets 2 2,6 3,3
Capex intangibles / definite intangibles 26,1 31,8 34,3
Depreciation on intang / def. intang 14 13 14
Depreciation on tangibles / tangibles 0,45 0,4 0,42

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

79,0

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
64,5

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
20,3

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
22,0